Income Breakdown
| TV Revenue | $778K |
| TV Placement Bonus | $292K |
| Matchday Revenue | $2K |
| Sponsorship | $8K |
| Merchandising | $263K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $16K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $391K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2029 |
$1.3M |
$1.7M |
$-375K |
$39.8M |
| Sep 2029 |
$17.1M |
$1.3M |
$15.8M |
$40.2M |
| Aug 2029 |
$1.5M |
$1.2M |
$258K |
$24.4M |
| Jul 2029 |
$1.9M |
$1.2M |
$652K |
$24.1M |
| Jun 2029 |
$1.5M |
$1.2M |
$281K |
$23.5M |
| May 2029 |
$2.1M |
$1.3M |
$797K |
$23.2M |
| Apr 2029 |
$1.4M |
$1.2M |
$185K |
$22.4M |
| Mar 2029 |
$1.6M |
$1.2M |
$347K |
$22.2M |
| Feb 2029 |
$1.3M |
$1.5M |
$-127K |
$21.8M |
| Jan 2029 |
$1.6M |
$1.5M |
$84K |
$22.0M |
| Dec 2028 |
$1.4M |
$1.4M |
$-23K |
$21.9M |
| Nov 2028 |
$1.3M |
$1.4M |
$-88K |
$21.9M |